BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 825 Morewood Ave A, Pittsburgh, PA 15213

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$68,297

Profit (Cash Flow)

$45,738

Cap Rate

Infinity%

Annual Revenue

$68,297

AirDNA projects $271/night at 69% occupancy ($68,296). Airbtics projects $244/night at 60% occupancy ($53,471). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 69% occupancy rate, $271 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue$27,549$48,088$77,376$139,226
Occupancy43%61%74%93%
Nightly Rate$170$208$276$399

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Shadyside GEM | Parking | Patio

No image available

$159,903
$462
93%
332$175❌❌❌Y / Y⭐️ 5 (48)
*New* Huge! Spacious 3 Bedroom in Oakland that sl

No image available

$31,773
$241
35%
331$75❌❌✅Y / Y⭐️ 4.9 (135)
Fire Pit + Family Friendly + Great Location!

No image available

$46,062
$172
69%
311$119❌❌❌Y / Y⭐️ 5 (94)
Spacious House Near Downtown+Universities

No image available

$33,697
$122
64%
331$160❌❌❌Y / Y⭐️ 5 (161)
MODERN ALL-NEW 3 BEDROOM 3.5 BATH PRIVATE PARKING

No image available

$45,315
$216
54%
342$125❌❌❌Y / Y⭐️ 5 (53)
*Private Parking! Bohemian Row House

No image available

$35,965
$219
42%
331$100❌❌✅Y / Y⭐️ 4.9 (93)
Sunny, Creative Duplex in Friendship

No image available

$40,451
$196
56%
332$25❌❌❌Y / Y⭐️ 5 (71)
Off-Street Parking, 3BR incl King Bed, Prime Area!

No image available

$50,238
$185
69%
331$159❌❌❌Y / Y⭐️ 5 (64)
King Bed / Free Parking / Arcade / BBQ / Patio

No image available

$74,369
$204
93%
341$130❌❌❌Y / Y⭐️ 5 (151)
Luxe Bloomfield Apt | UPMC/Pitt/CMU | Free Parking

No image available

$63,704
$179
93%
311$75❌❌❌Y / Y⭐️ 4.8 (147)
Off Street Parking, New Refresh, Great Location!

No image available

$29,226
$101
74%
312$109❌❌❌Y / Y⭐️ 5 (39)
The Larrybird Inn - Steps from Butler Street!

No image available

$63,474
$306
56%
332$125❌❌❌Y / Y⭐️ 5 (134)
Rooftop Deck★ Theater★ Parking★ Private Elevator!

No image available

$75,791
$311
62%
341$199❌❌❌Y / Y⭐️ 5 (139)
Luxe Bloomfield Apt | Free Parking | UPMC/Pitt/CMU

No image available

$43,424
$134
85%
311$75❌❌❌Y / Y⭐️ 4.8 (81)
BRAND NEW, Private Parking, Stylish 3bedroom house

No image available

$134,729
$393
93%
311$200❌❌✅Y / Y⭐️ 5 (9)
Huge Renovated Home|2 Car Private Garage+Game Room

No image available

$58,567
$258
61%
333$159✅❌✅Y / Y⭐️ 4.8 (25)
3 BR home~Steps from Walnut Street~Free parking

No image available

$104,523
$323
87%
321$75❌❌✅Y / Y⭐️ 4.9 (106)
Heart of Oakland w/parking by CMU, Pitt, Hospitals

No image available

$51,531
$224
61%
323$100❌❌❌Y / Y⭐️ 5 (259)
👑King Bed⚡ Quiet ‧ West Penn🏥 Parking 🐶Pets

No image available

$27,144
$134
51%
322$160❌❌✅Y / Y⭐️ 4.7 (233)
Luxe Bloomfield Apt | CMU/UPMC/Pitt | Free Parking

No image available

$60,560
$180
88%
311$75❌❌✅Y / Y⭐️ 4.8 (27)
High-End Modern w/ Roof Deck @ Awesome Location

No image available

$145,321
$562
70%
3310$200❌❌❌Y / Y⭐️ 5 (14)
Awesome home in heart of Oakland

No image available

$46,703
$191
62%
312$150❌❌❌Y / Y⭐️ 3.5 (6)
Prime Point Breeze Artist Home

No image available

$45,780
$129
96%
312$100❌❌✅Y / Y⭐️ 5 (13)
Cozy home in "Little Italy"

No image available

$21,726
$165
35%
322$45❌❌❌Y / Y⭐️ 4.9 (242)
Modern Stay in Heart of City | Shadyside Haven

No image available

$51,306
$256
54%
322$100❌❌❌Y / Y⭐️ 4.9 (55)
Sun-Splashed 3BR | Sq Hill | walk everywhere

No image available

$31,532
$271
31%
322$65❌❌❌Y / Y⭐️ 4.9 (142)
Awe Inspiring - Modern 3BR Home

No image available

$134,223
$565
64%
3410$200❌❌❌Y / Y⭐️ 5 (6)
Prime PGH location w/off street parking/balcony

No image available

$39,589
$351
30%
332$86❌❌✅Y / Y⭐️ 4.9 (16)
⁂ Loft off Butler - Top Floor & Bespoke Woodwork ⁂

No image available

$48,714
$159
76%
311$145❌❌✅Y / Y⭐️ 4.9 (32)
Stunning 3 BR suite w/ Office!

No image available

$74,115
$250
81%
311$0❌❌✅Y / Y⭐️ 5 (65)
Live in Style - Dreamy Home @ Awesome Location

No image available

$100,356
$561
48%
3310$225❌❌❌Y / Y⭐️ 5 (4)
Shadyside 3 BR House w/ Offstreet Parking

No image available

$33,779
$212
41%
321$200❌❌✅Y / Y⭐️ 4.7 (54)
Fire Pit, Off-Street Parking, Famous Home!

No image available

$37,282
$147
63%
321$124❌❌❌Y / Y⭐️ 5 (102)
PBR - Pittsburgh Bloomfield Rowhouse

No image available

$46,486
$185
68%
322$80❌❌❌Y / Y⭐️ 5 (183)
The Laurel Post - A Lawrenceville House

No image available

$31,479
$183
47%
322$0❌❌❌Y / Y⭐️ 5 (40)
Urban Townhome in Trendy Lawrenceville Area!

No image available

$31,968
$165
43%
312$125❌❌❌Y / Y⭐️ 4.8 (63)
3BR Chic Home w/Backyard in Lawrenceville @ Butler

No image available

$20,733
$126
43%
322$150❌❌✅Y / Y⭐️ 4.6 (96)

Return Metrics

522.72% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$45,738$91,476$137,215$182,953$228,691$457,383$1,372,151
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return$45,738$91,476$137,215$182,953$228,691$457,383$1,372,151

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

522.72%

Cap Rate

∞%

Return on Investment

522.72%

property-location

825 Morewood Ave A Pittsburgh, PA, 15213

3 bed • 3 bath • 9 guests

Est. $0/mo

Agent

Inquire about this property

Contact Agent

Infinity

Airbnb Investor Score

$45,738

Annual Profit

Infinity%

Cap Rate

522.7%

Cash on Cash

$68,297

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $271/night at 69% occupancy.Projected nightly rate is $244/night at 60% occupancy.

Top 33% of comparables

Top 28% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$56,278

Avg annual revenue

60%

Avg occupancy rate

$244

Avg nightly rate


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$65k

$110k

$160k

Sign up to see the data on 40 all comparables

$45,738

Profit

Revenue

$68,297

Operating Expenses

$22,559

Operating Income

$45,738

Mortgage & Taxes

$0

Profit (Cash Flow)

$45,738

$8,750

Cash Investment

Down Payment

$0

Renos & Furnishing

$8,750

Closing Costs

$0

Total

$8,750

DSCR Ratio

Weak

0.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

522.72%

Cap Rate

∞%

Profit (Cummulative)

$45,738

-$0

$8,750

$0

$0

Total Gain

$45,738

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$0

Deductible property tax

$0

Your total deduction

-$44,531

Your adjusted annual income

$150,000 - -$44,531 = $194,531


Taxes on $194,531 (30%)

$58,359

Your old tax bill

$45,000

Your new tax bill

$58,359


Estimated tax savings

-$13,359

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

-

Year built:

-

Size:

-

Type:

CONDO

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: CONDO
  • Stories: -
  • Lot size: -
  • Building area: -
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -